HERBALIFE LTD. (HLF)
Wholesale-Drugs, Proprietaries & Druggists' Sundries · Consumer Discretionary · $1.2B
Intrinsic Value (Consensus)
$32.12
Current Price
$11.82
Margin of Safety
+171.7%
171.7% Below Intrinsic Value
Value: $32
Price: $12
Valuation Model Estimates
Current Price: $11.82
DCF (Discounted Cash Flow)
$31.01
Graham Number
Not applicable
—
Earnings Power Value
$21.36
Relative Value (P/E)
$44.00
Dividend Discount Model
$3.61
Consensus Value
$32.12
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
56
Profitability
10/25
Strength
17/25
Valuation
22/25
Growth
7/25
Financial Health Signals
High free cash flow yield (20.7%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $2.20
- EPS (Forward)
- $2.24
- Book Value
- $-4.98
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 0.9%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.7%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
KSSKOHLS Corp
$38.11+130.7%
Data last updated: 2026-06-16
Source: Yahoo Finance